Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
Beginning in 2019, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $200,000 in 2017, with the threshold wage-indexed after 2019. Provide proportional benefit credit for additional earnings taxed.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Present Law
  Expressed as a percentage of
present-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
present-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
0.000.000.00
201313.1812.87-0.31
341
0.000.000.00
201413.1812.92-0.27
334
0.000.000.00
201513.2412.94-0.30
328
0.000.000.00
201613.3312.97-0.36
321
0.000.000.00
201713.4613.00-0.46
314
0.000.000.00
201813.6213.03-0.59
306
0.000.000.00
201913.8813.30-0.58
296
0.000.260.26
202014.2013.33-0.87
286
0.000.270.27
202114.5213.35-1.17
275
0.000.270.27
202214.8313.37-1.46
264
0.000.270.27
202315.1313.38-1.74
252
0.000.270.27
202415.4113.40-2.01
238
0.000.270.27
202515.6813.42-2.26
225
0.000.270.26
202615.9313.43-2.50
210
0.000.270.26
202716.1513.45-2.71
195
0.010.270.26
202816.3513.46-2.90
179
0.010.270.26
202916.5313.47-3.06
162
0.010.270.26
203016.6713.48-3.19
145
0.010.270.26
203116.7813.49-3.29
127
0.010.270.26
203216.8713.50-3.37
108
0.020.270.25
203316.9513.50-3.44
90
0.020.270.25
203417.0013.51-3.49
71
0.020.270.25
203517.0413.51-3.52
51
0.020.270.25
203617.0613.52-3.54
32
0.030.270.25
203717.0713.52-3.55
12
0.030.270.24
203817.0513.52-3.53
----
0.030.270.24
203917.0213.52-3.50
----
0.030.270.24
204016.9913.52-3.47
----
0.040.270.24
204116.9513.52-3.43
----
0.040.270.24
204216.9113.52-3.39
----
0.040.270.23
204316.8813.52-3.36
----
0.050.280.23
204416.8613.52-3.34
----
0.050.280.23
204516.8413.52-3.32
----
0.050.280.23
204616.8113.52-3.29
----
0.050.280.22
204716.8013.52-3.27
----
0.060.280.22
204816.7813.52-3.26
----
0.060.280.22
204916.7613.52-3.24
----
0.060.280.21
205016.7513.52-3.23
----
0.070.280.21
205116.7513.52-3.22
----
0.070.280.21
205216.7513.53-3.23
----
0.070.280.21
205316.7713.53-3.24
----
0.080.280.20
205416.7813.53-3.25
----
0.080.280.20
205516.8013.53-3.27
----
0.080.280.20
205616.8313.54-3.29
----
0.090.280.20
205716.8513.54-3.32
----
0.090.280.19
205816.8713.54-3.33
----
0.090.280.19
205916.8913.54-3.35
----
0.100.280.19
206016.9013.54-3.36
----
0.100.290.19
206116.9213.55-3.37
----
0.100.290.18
206216.9313.55-3.38
----
0.110.290.18
206316.9413.55-3.40
----
0.110.290.18
206416.9613.55-3.41
----
0.110.290.18
206516.9813.55-3.43
----
0.110.290.18
206617.0013.56-3.45
----
0.110.290.17
206717.0313.56-3.47
----
0.120.290.17
206817.0613.56-3.50
----
0.120.290.17
206917.0913.56-3.53
----
0.120.290.17
207017.1213.56-3.56
----
0.120.290.17
207117.1613.57-3.59
----
0.120.290.17
207217.1913.57-3.62
----
0.130.290.17
207317.2313.57-3.66
----
0.130.290.16
207417.2713.58-3.69
----
0.130.290.16
207517.3113.58-3.73
----
0.130.290.16
207617.3413.58-3.76
----
0.130.290.16
207717.3813.58-3.80
----
0.130.290.16
207817.4213.59-3.83
----
0.130.290.16
207917.4613.59-3.87
----
0.130.290.16
208017.5013.59-3.90
----
0.130.290.16
208117.5413.59-3.94
----
0.140.290.16
208217.5713.60-3.98
----
0.140.290.16
208317.6113.60-4.01
----
0.140.290.16
208417.6613.60-4.05
----
0.140.290.16
208517.6913.61-4.09
----
0.140.290.16
208617.7313.61-4.12
----
0.140.300.16



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2011 Trustees Report.
2011-2085 16.30% 14.26% -2.04%
2037
0.05% 0.24% 0.19%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 5, 2012